|
Total Revenue
|
|
$16.9m
|
$33.6m
|
$58.7m
|
$138.5m
|
$264.5m
|
$225.4m
|
$272.5m
|
$391.5m
|
$612.1m
|
|
Total net revenues
|
|
$16.9m
|
$33.6m
|
$54.6m
|
$128.4m
|
$246.1m
|
$206.7m
|
$225.5m
|
$330.7m
|
$538.7m
|
|
Cost Of Revenue
|
|
$6.7m
|
$13.3m
|
$23.2m
|
$54.7m
|
$104.5m
|
$117.4m
|
$109.8m
|
$137.0m
|
$187.7m
|
|
Reconciled Cost Of Revenue
|
|
—
|
—
|
—
|
—
|
—
|
$123.6m
|
$116.4m
|
$142.9m
|
$195.3m
|
|
Gross Profit (derived)
|
|
$10.3m
|
$20.3m
|
$35.5m
|
$83.8m
|
$160.0m
|
$108.0m
|
$162.7m
|
$254.5m
|
$424.4m
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
EBIT
|
|
|
|
|
|
|
$20.7m
|
$93.0m
|
$142.6m
|
$280.8m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$15k
|
$15k
|
$15k
|
|
Equity Securities without Readily Determinable Fair Value, Impairment Loss, Annual Amount
|
|
—
|
$0
|
$756k
|
$0
|
$600k
|
$0
|
$0
|
$0
|
$200k
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
—
|
$542k
|
$284k
|
($2.9m)
|
($3.3m)
|
$2.4m
|
($3.1m)
|
$4.1m
|
$7.8m
|
|
Goodwill, Impairment Loss
|
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Income (Loss) from Continuing Operations before Income Taxes, Domestic
|
|
—
|
—
|
—
|
$20.6m
|
$21.3m
|
$9.1m
|
$12.6m
|
$35.0m
|
$22.0m
|
|
Execution and clearing
|
|
($38k)
|
($257k)
|
($2.5m)
|
($12.6m)
|
($31.1m)
|
($15.6m)
|
($9.1m)
|
($14.7m)
|
($20.5m)
|
|
Employee compensation and benefits (including share-based compensation of US$10,147,362, US$9,736,901 and US$15,609,141 for the years ended December 31, 2023, 2024 and 2025, respectively)
|
|
($12.0m)
|
($55.7m)
|
($35.8m)
|
($50.0m)
|
($87.2m)
|
($101.7m)
|
($100.8m)
|
($122.4m)
|
($167.2m)
|
|
Occupancy, depreciation and amortization
|
|
($1.2m)
|
($2.6m)
|
($3.6m)
|
($4.7m)
|
($6.1m)
|
($9.0m)
|
($9.4m)
|
($8.6m)
|
($10.5m)
|
|
Communication and market data
|
|
($2.9m)
|
($3.6m)
|
($6.5m)
|
($10.3m)
|
($22.1m)
|
($27.1m)
|
($30.8m)
|
($38.9m)
|
($46.5m)
|
|
Marketing and branding
|
|
($6.3m)
|
($10.5m)
|
($7.1m)
|
($15.9m)
|
($59.3m)
|
($33.1m)
|
($20.9m)
|
($28.5m)
|
($49.5m)
|
|
General and administrative
|
|
($3.6m)
|
($7.8m)
|
($9.3m)
|
($13.7m)
|
($22.7m)
|
($18.3m)
|
($21.8m)
|
($39.3m)
|
($36.2m)
|
|
Others, net
|
|
($96k)
|
$725k
|
$869k
|
$997k
|
($2.7m)
|
$298k
|
$13.1m
|
$3.3m
|
($939k)
|
|
Net (loss) income attributable to non-controlling interests
|
|
($417k)
|
($1.1m)
|
—
|
$0
|
—
|
($129k)
|
($98k)
|
($4k)
|
$49k
|
|
Accretion of Redeemable Non-controlling Interests to Redemption Value
|
|
—
|
—
|
—
|
—
|
—
|
($59k)
|
($542k)
|
($630k)
|
($533k)
|
|
Unrealized (loss) gain on available-for-sale securities (net of tax effect of nil, nil and nil for the years ended December 31, 2023, 2024 and 2025, respectively)
|
|
$0
|
$263k
|
$0
|
$41k
|
$1.9m
|
($769k)
|
($450k)
|
$344k
|
$2.2m
|
|
Change in cumulative foreign currency translation adjustment
|
|
$1.6m
|
($936k)
|
($321k)
|
$3.8m
|
$1.8m
|
($8.1m)
|
($545k)
|
($9.0m)
|
$19.2m
|
|
Average Dilution Earnings
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$912k
|
$1.1m
|
$2.7m
|
|
Depreciation Amortization Depletion Income Statement
|
|
—
|
—
|
—
|
—
|
—
|
$9.0m
|
$9.4m
|
$8.6m
|
$10.5m
|
|
Depreciation And Amortization In Income Statement
|
|
—
|
—
|
—
|
—
|
—
|
$9.0m
|
$9.4m
|
$8.6m
|
$10.5m
|
|
Diluted EPS
|
|
—
|
—
|
—
|
—
|
—
|
($0.01)
|
$0.21
|
$0.36
|
$0.93
|
|
Diluted NI Availto Com Stockholders
|
|
—
|
—
|
—
|
—
|
—
|
($2.2m)
|
$33.5m
|
$61.9m
|
$173.6m
|
|
Minority Interests
|
|
—
|
—
|
—
|
—
|
—
|
$70k
|
($444k)
|
($626k)
|
($582k)
|
|
Net Income From Continuing And Discontinued Operation
|
|
($7.9m)
|
($43.2m)
|
($6.6m)
|
$16.1m
|
$14.7m
|
($2.2m)
|
$32.6m
|
$60.7m
|
$170.9m
|
|
Net Income From Continuing Operation Net Minority Interest
|
|
($7.9m)
|
($43.2m)
|
($6.6m)
|
$16.1m
|
$14.7m
|
($2.2m)
|
$32.6m
|
$60.7m
|
$170.9m
|
|
Net Interest Income
|
|
—
|
—
|
—
|
—
|
—
|
($18.7m)
|
($47.0m)
|
($60.8m)
|
($73.4m)
|
|
Normalized EBITDA
|
|
—
|
—
|
—
|
—
|
—
|
$29.7m
|
$102.3m
|
$151.1m
|
$291.3m
|
|
Normalized Income
|
|
($7.9m)
|
($43.2m)
|
($6.6m)
|
$16.1m
|
$14.7m
|
($2.2m)
|
$32.6m
|
$60.7m
|
$170.9m
|
|
Other Gand A
|
|
—
|
—
|
—
|
—
|
—
|
$45.5m
|
$52.6m
|
$78.2m
|
$82.7m
|
|
Reconciled Depreciation
|
|
—
|
—
|
—
|
—
|
—
|
$2.7m
|
$2.8m
|
$2.6m
|
$2.9m
|
|
Rent And Landing Fees
|
|
—
|
—
|
—
|
—
|
$6.1m
|
$9.0m
|
$9.4m
|
—
|
—
|
|
Salaries And Wages
|
|
—
|
—
|
—
|
—
|
$13.4m
|
$14.2m
|
—
|
—
|
—
|
|
Selling General And Administration
|
|
—
|
—
|
—
|
—
|
—
|
$78.6m
|
$73.5m
|
$106.7m
|
$132.1m
|
|
Tax Effect Of Unusual Items
|
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Tax Provision
|
|
—
|
($1.9m)
|
($3.4m)
|
$2.9m
|
$4.4m
|
$4.3m
|
$13.0m
|
$20.4m
|
$36.0m
|
|
Tax Rate For Calcs
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
($9.1m)
|
($46.2m)
|
($9.3m)
|
$22.0m
|
$19.1m
|
$2.0m
|
$46.0m
|
$81.8m
|
$207.4m
|
|
Total Comprehensive income
|
|
($6.3m)
|
($45.0m)
|
($6.3m)
|
$23.0m
|
$18.4m
|
($11.2m)
|
$32.0m
|
$52.7m
|
$192.8m
|
|
Total Comprehensive (loss) income attributable to non-controlling interests
|
|
—
|
($1.1m)
|
—
|
$0
|
—
|
($131k)
|
($93k)
|
$3k
|
$37k
|
|
Total Comprehensive income attributable to ordinary shareholders of UP Fintech
|
|
—
|
($43.9m)
|
($6.9m)
|
$19.9m
|
$18.4m
|
($11.1m)
|
$31.6m
|
$52.0m
|
$192.3m
|
|
Income before income taxes
|
|
($9.1m)
|
($46.2m)
|
($9.3m)
|
$22.0m
|
$19.1m
|
$2.0m
|
$46.0m
|
$81.8m
|
$207.4m
|
|
Pre-Tax Income
|
|
($9.1m)
|
($46.2m)
|
($9.3m)
|
$22.0m
|
$19.1m
|
$2.0m
|
$46.0m
|
$81.8m
|
$207.4m
|
|
Net Income Continuous Operations
|
|
—
|
—
|
—
|
—
|
—
|
($2.3m)
|
$33.0m
|
$61.4m
|
$171.5m
|
|
Net Income (Loss) Attributable to Parent
|
|
($7.9m)
|
($43.2m)
|
($6.6m)
|
$16.1m
|
$14.7m
|
($2.2m)
|
$32.6m
|
$61.4m
|
$170.9m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($7.9m)
|
($43.2m)
|
($6.6m)
|
$16.1m
|
$14.7m
|
($2.2m)
|
$32.6m
|
$60.7m
|
$170.9m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
($417k)
|
($1.1m)
|
—
|
$0
|
—
|
($129k)
|
($98k)
|
($4k)
|
$49k
|
|
Net Income Including Noncontrolling Interests
|
|
—
|
—
|
—
|
—
|
—
|
($2.3m)
|
$33.0m
|
$61.4m
|
$171.5m
|
|
Earnings Per Share, Basic
|
|
—
|
($0.09)
|
$0.00
|
$0.01
|
$0.01
|
$0.00
|
$0.01
|
$0.03
|
$0.06
|
|
Earnings Per Share, Diluted
|
|
($0.02)
|
($0.09)
|
$0.00
|
$0.01
|
$0.01
|
$0.00
|
$0.01
|
$0.02
|
$0.06
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
—
|
506.4m
|
1.8b
|
2.1b
|
2.2b
|
2.3b
|
2.3b
|
2.4b
|
2.7b
|
|
Basic Average Shares
|
|
—
|
—
|
—
|
—
|
—
|
$153.0m
|
$155.0m
|
$160.3m
|
$176.8m
|
|
Diluted Average Shares
|
|
—
|
—
|
—
|
—
|
—
|
$153.0m
|
$161.8m
|
$168.9m
|
$187.2m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
—
|
506.4m
|
1.8b
|
2.2b
|
2.3b
|
2.3b
|
2.4b
|
2.5b
|
2.8b
|
|
Research and Development Expense
|
|
—
|
$11.3m
|
$18.0m
|
$22.5m
|
$47.8m
|
$60.1m
|
$63.5m
|
$80.1m
|
$100.0m
|
|
General and Administrative Expense
|
|
—
|
$7.8m
|
$9.3m
|
$13.7m
|
$22.7m
|
$18.3m
|
$21.8m
|
$39.3m
|
$36.2m
|
|
Other Nonoperating Income (Expense)
|
|
($96k)
|
$725k
|
$869k
|
$997k
|
($2.7m)
|
$298k
|
$13.1m
|
$3.3m
|
($939k)
|
|
Costs and Expenses
|
|
—
|
$80.5m
|
$64.7m
|
$107.4m
|
$228.5m
|
$205.0m
|
$192.7m
|
$252.3m
|
$330.3m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$3.5m
|
$4.1m
|
$6.0m
|
$6.3m
|
$5.7m
|
$7.1m
|
|
Selling and Marketing Expense
|
|
—
|
$10.5m
|
$7.1m
|
$15.9m
|
$59.3m
|
$33.1m
|
$20.9m
|
$28.5m
|
$49.5m
|
|
Interest Expense
|
|
—
|
—
|
$4.1m
|
$10.1m
|
$18.4m
|
$18.7m
|
$47.0m
|
$60.8m
|
$73.4m
|
|
Current Income Tax Expense (Benefit)
|
|
—
|
$2k
|
$2.9m
|
$1.1m
|
$5.0m
|
($5.6m)
|
($9.8m)
|
$19.6m
|
$37.6m
|
|
Income tax expense
|
|
$1.2m
|
$1.9m
|
$3.4m
|
($2.9m)
|
($4.4m)
|
($4.3m)
|
($13.0m)
|
($20.4m)
|
($36.0m)
|
|
Interest Expense Non Operating
|
|
—
|
—
|
$4.1m
|
$10.1m
|
$18.4m
|
$18.7m
|
$47.0m
|
$60.8m
|
$73.4m
|
|
Net Non Operating Interest Income Expense
|
|
—
|
—
|
—
|
—
|
—
|
($18.7m)
|
($47.0m)
|
($60.8m)
|
($73.4m)
|
|
Operating Expense
|
|
—
|
—
|
—
|
—
|
—
|
$87.6m
|
$82.9m
|
$115.3m
|
$142.6m
|
|
Other Income Expense
|
|
($96k)
|
$725k
|
$869k
|
$997k
|
($2.7m)
|
$298k
|
$13.1m
|
$3.3m
|
($939k)
|
|
Other Non Operating Income Expenses
|
|
($96k)
|
$725k
|
$869k
|
$997k
|
($2.7m)
|
$298k
|
$13.1m
|
$3.3m
|
($939k)
|
|
Rent Expense Supplemental
|
|
—
|
—
|
—
|
—
|
$6.1m
|
$9.0m
|
$9.4m
|
—
|
—
|
|
Total operating cost and expenses
|
|
($26.0m)
|
($80.5m)
|
($64.7m)
|
($107.4m)
|
($228.5m)
|
($205.0m)
|
($192.7m)
|
($252.3m)
|
($330.3m)
|
|
Income Tax Expense (Benefit)
|
|
—
|
($1.9m)
|
($3.4m)
|
$2.9m
|
$4.4m
|
$4.3m
|
$13.0m
|
$20.4m
|
$36.0m
|
|
Total Expenses
|
|
—
|
$80.5m
|
$64.7m
|
$107.4m
|
$228.5m
|
$205.0m
|
$192.7m
|
$252.3m
|
$330.3m
|